Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.31% first-year return on $136k initial cash invested.
-11.31%
Cash On Cash
3.52%
Cap Rate
0.59
DSCR
$3,584
Rent
-$1,284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,584 income − $4,868 expenses = $1,284 out of pocket
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,633
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,584
Total Expenses
$4,868
Mortgage P&I
78%
$2,793
Property Taxes
20%
$708
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$108
Maintenance
4%
$143
Other
11%
$394